BNBCalc.com Rental Arbitrage Analysis Report of 9007 S 10th Dr, Phoenix, AZ 85041, USA

4 bed • 3 bath • 10 guests • $0

BNB

Calc

Return Metrics

33.69% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

33.69%

Payback Period Days

1083

Return on Investment

33.69%

Annual Revenue

$64,082

AirDNA projects $319/night at 55% occupancy ($64,082).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,694

Annual Expenses

$20,331

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,094

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$534

Management & Platform Fees

$160

Platform Fee (i.e. Airbnb)

$160

Property Manager Fee

$0

property-location

9007 S 10th Dr Phoenix, Arizona, 85041-8356

4 bed • 3 bath • 10 guests

Agent

Inquire about this property

Contact Agent

$64,082

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

33.69%

Payback Period Days

1083